<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><p class="text-xs text-gray-500 mb-2 sm:hidden">Swipe horizontally to view all years. Row labels stay visible.</p><div aria-label="Five-year profitability table" class="financial-table-scroll max-w-full overflow-x-auto" role="region" tabindex="0"><table class="financial-table table table-zebra table-md"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£23,196</td><td>£23,660</td><td>£24,251</td><td>£24,858</td><td>£25,479</td><td>£121,444</td></tr><tr><td>Total Expenses</td><td>£15,912</td><td>£15,970</td><td>£16,040</td><td>£16,112</td><td>£16,185</td><td>£80,219</td></tr><tr><td>Profit Before Tax</td><td>£7,284</td><td>£7,690</td><td>£8,211</td><td>£8,746</td><td>£9,295</td><td>£41,225</td></tr><tr><td>Profit After Tax      </td><td>£5,900</td><td>£6,229</td><td>£6,651</td><td>£7,084</td><td>£7,529</td><td>£33,392</td></tr><tr><td>Change In Property Value</td><td>£6,600</td><td>£6,732</td><td>£13,733</td><td>£17,853</td><td>£20,621</td><td>£65,539</td></tr><tr><td>Net Return</td><td>£12,500</td><td>£12,961</td><td>£20,384</td><td>£24,938</td><td>£28,149</td><td>£98,931</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>7%</td><td>11%</td><td>14%</td><td>16%</td><td>55%</td></tr></tbody></table></div></div></template></turbo-stream>